Makarony Polskie S.A. (MAK) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Makarony Polskie S.A. stock PLN 25.51, price PLN 22.80, upside +11.9%, quality 55 out of 100. Rating: undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 4, 2026.
How to read this chart
60‑month range 5.29 PLN – 26.70 PLN · fair‑value band 15.37 PLN – 38.62 PLN · the 22.80 PLN price screens below the 25.51 PLN fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 4, 2026.
Follow Makarony Polskie in your weekly email
Every Wednesday you see whether Makarony Polskie is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Makarony Polskie S.A., together with its subsidiaries, manufactures and sells pastas for various consumers in Poland. The company offers various pasta products, as well as jams and reserves; ready meals, pates, lards, preserves.
Show moreShow less
It offers its products under the Makarony Polskie, Sorenti, Solare, Stoczek, Meska Rzecz, Tenczynek, Novelle, and So Food brand names. The company also exports its products. Makarony Polskie S.A. was incorporated in 2004 and is headquartered in Rzeszów, Poland.
Stock analysis
Makarony Polskie S.A. (MAK) currently trades at 22.80 PLN, while our model-based Fair Value estimate is 25.51 PLN, implying the stock looks roughly 11% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 39.22 PLN per share, and 14 of the 26 models we run sit above the 22.80 PLN price.
Bear case: the Asset-Based group reads lowest at 5.15 PLN, and 12 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 15.37 PLN (bear) to 38.62 PLN (bull), the price of 22.80 PLN sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 55/100 (solid quality), in the Consumer Defensive sector.
Mixed Growth: Spin-off in 2024: revenue and profit before it include the divested business. Growth is measured afresh from 2024.
Makarony Polskie S.A. reported revenue of 294M PLN in FY2025 versus 170M PLN in FY2021, a compound +14.7%/yr. Reported net income was 21.5M PLN in FY2025, compounding +35.4%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap 249M PLN (≈ $63.5M) Micro · P/E ratio 13.0 · P/S ratio 0.89 · EPS (TTM) 1.75 PLN · Dividend yield 3.3% · Net margin 6.8% · Return on equity 10.5% · Return on assets (EBIT) 12.3% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 49 out of 100 (low confidence).
What moves the price
The share trades about 15% below its 52-week high and 16% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at −1% fair-value upside, at 12%, MAK screens cheaper than that median.
Fair Value models
Bear15.37 PLNFair Value 25.51 PLNBull38.62 PLN
Price 22.80 PLN · Upside +11.9%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (0.8575 PLN per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.55/100
Spin-off in 2024: revenue and profit before it include the divested business. Growth is measured afresh from 2024.
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+26.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+23.6%
Dividend (yield on the price)3.3%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.23.6% vs 14.0%, picking up
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.6% → 8%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+26.1%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Poland: IMF forecast 3.1% a year to 2030, 4.6% from 2016 to 2025) that is about +22.3% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Packaged Foods · 625 stocks
Beats the industry median on 10/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score55 · Below median
Fair Value upside+11.9% · Above median
Profitability
Return on equity (12 months)10.5% · Above median
Return on assets8.6% · Top 25%
Net margin (12 months)6.8% · Above median
Operating margin (12 months)6.9% · Above median
Growth and dividend
Revenue growth (quarter YoY)−18.4% · Bottom 25%
Dividend yield (12 months)3.3% · Above median
Balance sheet
Debt / equity0.02× · Below median
Valuation Multiplesvs Packaged Foods median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Makarony Polskie S.A. Fair Value". https://www.fairvalue-calculator.com/stock/MAK
Frequently asked questions
Is Makarony Polskie S.A. (MAK) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of 25.51 PLN versus a price of 22.80 PLN, about +12% upside (undervalued).
What is the fair value of MAK?
Our model-based fair value for Makarony Polskie S.A. is 25.51 PLN (as of Nov 4, 2026), built from audited fundamentals. The current price: 22.80 PLN.
What is the quality score of MAK?
Makarony Polskie S.A. has a Quality Score of 55/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Makarony Polskie S.A. (MAK)?
Our model-based price target is the fair value of 25.51 PLN (as of Nov 4, 2026) from 26 valuation models. Cautious scenario 15.37 PLN, optimistic scenario 38.62 PLN. It is a calculation from audited fundamentals, not an analyst target.
What is the Makarony Polskie S.A. stock forecast for 2026?
Our models put fair value at 25.51 PLN, about +12% upside versus a price of 22.80 PLN (undervalued). Cautious scenario 15.37 PLN, optimistic scenario 38.62 PLN. The calculation is refreshed regularly with new filings.
What is the revenue of Makarony Polskie S.A. (MAK)?
Makarony Polskie S.A. reported trailing-twelve-month revenue of about 278M PLN (latest available figure, as of Nov 4, 2026).
Does Makarony Polskie S.A. pay a dividend?
Makarony Polskie S.A. currently shows a dividend yield of 3.29% relative to its recent price (as of Nov 4, 2026).
How much is the dividend of Makarony Polskie S.A. (MAK) and when is the ex-dividend date?
Makarony Polskie S.A. pays a dividend of 0.75 PLN per share a year, a dividend yield of 3.3%. The last ex-dividend date was Jul 14, 2026. A dividend has been paid every year since at least 2015. The payout ratio is 42.9% of earnings. Free cash flow covers the dividend 0.74 times. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What growth is priced into Makarony Polskie S.A. (MAK)?
For today's price to be fair in a discounted-cash-flow model, Makarony Polskie S.A. would have to grow free cash flow by +26.1 % per year for five years (discount rate 12.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +9.4 % per year. As of Nov 4, 2026.
What discount rate (WACC) does the fair value of MAK use?
Our models discount Makarony Polskie S.A. at 12.1 %: a base by market capitalisation (micro), damped by beta 0.27, country premium for Poland. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Makarony Polskie S.A. that is +26.1 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.1 %) and the same formula as our fair value.
How much growth has Makarony Polskie S.A. (MAK) delivered so far?
Over the past 5 years revenue at Makarony Polskie S.A. grew +9.4 % a year. The price currently implies free-cash-flow growth of +26.1 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Makarony Polskie S.A. (MAK) growing?
The median revenue growth in the sector is +3.6 % a year. That is the yardstick for the growth priced into Makarony Polskie S.A. (+26.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Makarony Polskie S.A. (MAK)?
The free-cash-flow yield on the price is 2.44 %: that much free cash flow Makarony Polskie S.A. produces per unit of market value. When it exceeds the discount rate of our models (12.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Makarony Polskie S.A. (MAK)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Makarony Polskie S.A. it is 25.51 PLN per share (as of Nov 4, 2026), against a price of 22.80 PLN. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Makarony Polskie S.A. stock overvalued or undervalued in 2026?
As of Nov 4, 2026, MAK trades below its calculated fair value: price 22.80 PLN, fair value 25.51 PLN, a gap of about +12% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of MAK?
No. The price is what the market pays today (22.80 PLN); the fair value is what the company's own numbers justify (25.51 PLN). For Makarony Polskie S.A. the two are 2.71 PLN per share apart. That gap is exactly why we show both numbers side by side.
How much is Makarony Polskie S.A. worth?
The market values Makarony Polskie S.A. at about 249M PLN (market capitalisation, as of Nov 4, 2026). Per share that is 22.80 PLN; our models calculate a fair value of 25.51 PLN per share.
What do the bullish and bearish scenarios say about MAK?
Our models span a range for Makarony Polskie S.A.: cautious scenario 15.37 PLN, base 25.51 PLN, optimistic 38.62 PLN per share (as of Nov 4, 2026, price 22.80 PLN). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of MAK?
Makarony Polskie S.A. trades at a price-to-earnings ratio of 13.0 (as of Nov 4, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 25.51 PLN is built from several models across several years. Other multiples: P/B 1.3, P/S 0.9, EV/EBITDA 5.7.
How solid is the balance sheet of Makarony Polskie S.A. (MAK)?
Balance-sheet figures for Makarony Polskie S.A. (as of Nov 4, 2026): return on equity 10.5%, debt of 0.02 per unit of equity. They feed the Quality Score of 55/100, which measures business quality independently of the share price.
How far is MAK from its 52-week high?
Makarony Polskie S.A. trades at 22.80 PLN, about 15% below its 52-week high of 26.70 PLN and 16% above the low of 19.64 PLN (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 25.51 PLN is for.
Which stocks are comparable to Makarony Polskie S.A.?
From the same area (Consumer Defensive) we also value Nestlé S.A, Danone S.A, Foshan Haitian Flavouring and Food Company, The Kraft Heinz Company, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Makarony Polskie S.A. stock attractive at the current price?
The data as of Nov 4, 2026: price 22.80 PLN, calculated fair value 25.51 PLN (+12%), Quality Score 55/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of MAK calculated?
We run Makarony Polskie S.A. through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 25.51 PLN builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Makarony Polskie S.A. currently trades 11% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Makarony Polskie S.A. (MAK)?
The closing price on Nov 6, 2026 was 22.80 PLN. Our model-based fair value is 25.51 PLN, about +12% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Makarony Polskie S.A. right now?
A fairly wide model range (15.37 PLN to 38.62 PLN) leaves room in how you read the outcome. The price sits in the lower half of our model range, the side with the larger margin of safety. The data supports the verdict: every model runs on fully documented inputs.
Where does the earnings growth of Makarony Polskie S.A. (MAK) come from?
Earnings per share at Makarony Polskie S.A. grew +20.2 % a year from 2014 to 2025. Broken into its drivers: revenue per share +8.6 %, EBIT margin +7.2 %, tax rate +0.7 %, residual (interest, one-offs) +2.5 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Makarony Polskie S.A.
How large is the market capitalisation of Makarony Polskie S.A. (MAK)?
The market capitalisation of Makarony Polskie S.A. is 249M PLN (≈ $63.5M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Makarony Polskie S.A. (MAK)?
The price-to-sales ratio of Makarony Polskie S.A. is 0.89 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Makarony Polskie S.A. (MAK)?
Earnings per share at Makarony Polskie S.A. are 1.75 PLN (price ÷ EPS = P/E 13.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Makarony Polskie S.A. (MAK)?
The dividend yield of Makarony Polskie S.A. is 3.3% (payout 42.9%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Makarony Polskie S.A. (MAK)?
The net margin of Makarony Polskie S.A. is 6.8% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Makarony Polskie S.A. (MAK)?
The return on equity (ROE) of Makarony Polskie S.A. is 10.5% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Makarony Polskie S.A. (MAK)?
On an EBIT basis the return on assets of Makarony Polskie S.A. is 12.3% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Makarony Polskie S.A. (MAK)?
The operating margin of Makarony Polskie S.A. is 6.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Makarony Polskie S.A. (MAK)?
Revenue at Makarony Polskie S.A. is growing −18.4% versus a year earlier (3y avg −3.7%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Makarony Polskie S.A. (MAK)?
Earnings per share at Makarony Polskie S.A. are growing −22.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Makarony Polskie S.A. (MAK) hold?
Makarony Polskie S.A. holds more cash than debt, 21.3M PLN net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Makarony Polskie S.A. in the live analysis
One click puts Makarony Polskie S.A. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 4, 2026